Discounted Cash Flow
Fastly, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $104.9m | $-32.5m | $-27.7m | -30.9% | — |
| 2018 | $144.6m (37.8%) | $-30.9m (4.7%) | $-17.1m (38.2%) | -21.4% (30.8%) | — |
| 2019 | $200.5m (38.7%) | $-51.5m (-66.6%) | $-38.4m (-124.2%) | -25.7% (-20.2%) | $-0.75 |
| 2020 | $290.9m (45.1%) | $-95.9m (-86.1%) | $-19.9m (48.1%) | -33.0% (-28.3%) | $-0.93 (-24.0%) |
| 2021 | $354.3m (21.8%) | $-222.7m (-132.1%) | $-38.5m (-93.2%) | -62.9% (-90.6%) | $-1.92 (-106.5%) |
| 2022 | $432.7m (22.1%) | $-190.8m (14.3%) | $-111.8m (-190.6%) | -44.1% (29.9%) | $-1.57 (18.2%) |
| 2023 | $506.0m (16.9%) | $-133.1m (30.2%) | $362.0k (100.3%) | -26.3% (40.3%) | $-1.03 (34.4%) |
| 2024 | $543.7m (7.4%) | $-158.1m (-18.8%) | $15.6m (4213.8%) | -29.1% (-10.5%) | $-1.14 (-10.7%) |
| 2025 | $624.0m (14.8%) | $-121.7m (23.0%) | $94.4m (504.8%) | -19.5% (32.9%) | $-0.83 (27.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.